[KSL] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 279.47%
YoY- 199.07%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 63,661 54,244 56,214 103,297 53,791 71,432 72,567 -8.33%
PBT 39,479 19,885 20,725 58,210 20,271 22,981 25,266 34.54%
Tax -5,835 -5,480 -5,548 -3,267 -5,792 -6,398 -7,238 -13.34%
NP 33,644 14,405 15,177 54,943 14,479 16,583 18,028 51.40%
-
NP to SH 33,644 14,405 15,177 54,943 14,479 16,583 18,028 51.40%
-
Tax Rate 14.78% 27.56% 26.77% 5.61% 28.57% 27.84% 28.65% -
Total Cost 30,017 39,839 41,037 48,354 39,312 54,849 54,539 -32.76%
-
Net Worth 586,135 551,170 558,173 544,647 265,593 473,040 478,619 14.42%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 28,418 - - - 31,871 - - -
Div Payout % 84.47% - - - 220.12% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 586,135 551,170 558,173 544,647 265,593 473,040 478,619 14.42%
NOSH 355,233 266,266 265,796 265,681 265,593 265,753 265,899 21.23%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 52.85% 26.56% 27.00% 53.19% 26.92% 23.22% 24.84% -
ROE 5.74% 2.61% 2.72% 10.09% 5.45% 3.51% 3.77% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.92 20.37 21.15 38.88 20.25 26.88 27.29 -24.39%
EPS 9.47 5.41 5.71 20.68 4.17 6.24 6.78 24.87%
DPS 8.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 1.65 2.07 2.10 2.05 1.00 1.78 1.80 -5.62%
Adjusted Per Share Value based on latest NOSH - 265,681
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.26 5.33 5.53 10.16 5.29 7.02 7.14 -8.37%
EPS 3.31 1.42 1.49 5.40 1.42 1.63 1.77 51.61%
DPS 2.79 0.00 0.00 0.00 3.13 0.00 0.00 -
NAPS 0.5764 0.542 0.5489 0.5356 0.2612 0.4652 0.4707 14.41%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.46 1.98 2.68 1.94 1.84 1.40 1.37 -
P/RPS 8.15 9.72 12.67 4.99 9.09 5.21 5.02 38.01%
P/EPS 15.42 36.60 46.94 9.38 33.75 22.44 20.21 -16.46%
EY 6.49 2.73 2.13 10.66 2.96 4.46 4.95 19.73%
DY 5.48 0.00 0.00 0.00 6.52 0.00 0.00 -
P/NAPS 0.88 0.96 1.28 0.95 1.84 0.79 0.76 10.23%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 26/11/07 27/08/07 31/05/07 28/02/07 21/11/06 21/08/06 -
Price 1.22 2.10 2.25 2.55 1.99 1.52 1.40 -
P/RPS 6.81 10.31 10.64 6.56 9.83 5.65 5.13 20.72%
P/EPS 12.88 38.82 39.40 12.33 36.50 24.36 20.65 -26.93%
EY 7.76 2.58 2.54 8.11 2.74 4.11 4.84 36.86%
DY 6.56 0.00 0.00 0.00 6.03 0.00 0.00 -
P/NAPS 0.74 1.01 1.07 1.24 1.99 0.85 0.78 -3.43%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment